Attached files

file filename
8-K - FORM 8-K - Park Sterling Corppstb20160426_8k.htm
EX-99.2 - EXHIBIT 99.2 - Park Sterling Corpex99-2.htm
EX-99.3 - EXHIBIT 99.3 - Park Sterling Corpex99-3.htm

Exhibit 99.1

 

 

 

 

 

Park Sterling Corporation Announces

Results for First Quarter 2016

 

 

Charlotte, NC – April 28, 2016 – Park Sterling Corporation (NASDAQ: PSTB), the holding company for Park Sterling Bank, today released unaudited results of operations and other financial information for the first quarter of 2016. Highlights at and for the three months ended March 31, 2016 include:

 

Three Month Highlights

Net income of $2.7 million, or $0.05 per share, compared to $3.8 million, or $0.09 per share, in the quarter ended December 31, 2015

Adjusted net income, which excludes merger-related expenses and gain or loss on sale of securities, increased $1.4 million (29%) to a record $6.2 million, or $0.12 per share, compared to $4.8 million, or $0.11 per share, in the prior quarter

Adjusted operating expenses to adjusted operating revenues fell to 65.44% in the quarter from 67.84% in the fourth quarter of 2015 due to the impact of First Capital and continued disciplined expense management

Loan growth, after the addition of First Capital and excluding loans held for sale, of $37.1 million, or 7% annualized growth rate

Nonperforming loans to total loans decreased 5 basis points to 0.42% from 0.47% at December 31, 2015

Nonperforming assets to total assets decreased 10 basis points to 0.44% from 0.54% at December 31, 2015

Tier 1 leverage ratio remained strong at 9.76% compared to 11.00% at December 31, 2015

Completed merger with First Capital Bancorp, Inc.

Declared quarterly cash dividend on common shares of $0.03 per share (April 2016)

 

“We are delighted to report strong operating results for the first quarter of 2016,” said James C. Cherry, Chief Executive Officer. “For the quarter, we achieved higher profitability driven by steady loan growth, stable core margins, and increasing operating efficiency. Our financial condition continues to be solid as asset quality remains superior and both capital and liquidity levels continue to be strong. For the three months ended March 31, 2016, we reported record adjusted net income of $6.2 million, or $0.12 per share, an increase of $1.4 million compared to adjusted net income of $4.8 million, or $0.11 per share, reported in the prior quarter. The adjusted return on average assets was 0.79%, an increase from 0.66% in the first quarter of 2015 and 0.77% in the fourth quarter of 2015. The ratio of adjusted operating expense, which excludes merger-related expenses and amortization of intangibles, to adjusted operating revenue, which excludes gains or losses on sale of securities, improved 240 basis points to 65.44% for the first quarter, compared to the prior quarter. The company posted 7% annualized organic loan growth, led by continued strong performance in our metropolitan markets. Asset quality remained strong, as nonperforming loans to total loans were 0.42% and nonperforming assets to total assets were 0.44% at March 31, 2016. Finally, capitalization also remained strong with total common equity to total assets at 11.08%, tangible common equity to tangible assets at 8.87% and Tier 1 leverage ratio at 9.76%.

 

We were very excited to complete our merger with First Capital Bancorp, Inc. on January 1, 2016, which included re-branding each of the eight new branches. Park Sterling is now even better positioned to compete in the attractive Richmond market given our strong local leadership team, experienced bankers, distinctive product capabilities, strong balance sheet and attractive branch network. The combined company today has approximately $3.2 billion in total assets and 57 banking offices across Virginia, the Carolinas and North Georgia, and benefits from having almost 88% of total deposits based in markets with projected population growth rates above the national average as reported by SNL.

 

 
1

 

 

On the capital management front, yesterday the board declared a quarterly dividend of $0.03 per common share, payable on May 24, 2016 to all shareholders of record as of the close of business on May 10, 2016. Future dividends will be subject to board approval. Additionally, during the first quarter we repurchased approximately 98,000 shares under our previously announced 2.2 million share repurchase program.

 

Overall, we are pleased to report these strong results as Park Sterling continues the commitment to build a full-service regional community bank.”

 

Financial Results

 

Income Statement – Three Months Ended March 31, 2016

 

Park Sterling reported net income of $2.7 million, or $0.05 per share, for the three months ended March 31, 2016 (“2016Q1”). This compares to net income of $3.8 million, or $0.09 per share, for the three months ended December 31, 2015 (“2015Q4”) and net income of $3.8 million, or $0.09 per share, for the three months ended March 31, 2015 (“2015Q1”). The decrease in net income from 2015Q4 and 2015Q1 resulted primarily from $5.2 million in merger-related costs, included in which is $3.9 million of termination costs of First Capital’s core processing contract. This increase in expenses was partially offset by an increase in net interest income and noninterest income associated with the merger of First Capital.

 

Park Sterling reported adjusted net income, which excludes merger-related expenses and gain or loss on sale of securities, of $6.2 million, or $0.12 per share, in 2016Q1. This compares to adjusted net income of $4.8 million, or $0.11 per share, in 2015Q4 and adjusted net income of $3.9 million, or $0.09 per share, in 2015Q1. Compared to 2015Q4 and 2015Q1, adjusted net income reflects higher net interest income and higher noninterest income partially offset by higher noninterest expense, much of which is associated with the merger with First Capital and organic loan growth.

 

Net interest income totaled $26.6 million in 2016Q1, which represents a $6.6 million, or 33%, increase from $20.0 million in 2015Q4 and a $6.2 million, or 30%, increase from $20.4 million in 2015Q1. Average total earning assets increased $581.3 million, or 26%, in 2016Q1 to $2.83 billion, compared to $2.25 billion in 2015Q4 and increased $677.7 million, or 31%, compared to $2.16 billion in 2015Q1. The increase in average total earning assets in 2016Q1 from 2015Q4 included an increase in average loans (including loans held for sale) of $568.9 million, or 33%, and an increase in average other earning assets of $11.1 million, or 25%, each as a result of the acquisition of First Capital. The increase in average total earning assets in 2016Q1 from 2015Q1 resulted primarily from a $672.3 million, or 42%, increase in average loans (including loans held for sale) as a result of organic growth and the acquisition of First Capital and a $10.6 million, or 2%, increase in average marketable securities, offset by a $5.3 million, or 9%, decrease in average other earning assets.

 

Net interest margin was 3.78% in 2016Q1, representing a 26 basis point increase from 3.52% in 2015Q4 and a 6 basis point decrease from 3.84% in 2015Q1. The increase in net interest margin from 2015Q4 resulted primarily from a 32 basis point increase in yield on loans to 4.80%, driven by the recognition of the acquired performing fair value mark related to the acquisition of First Capital loans, strong fee income and the addition of higher yielding loans from First Capital. Offsetting the increase in yield on average earning assets, the cost of interest-bearing liabilities increased 12 basis points to 0.63%, driven by a full quarter of interest related to the $30.0 million senior unsecured term loan incurred in December 2015 and an increase in the cost of wholesale funding following the Federal Reserves’ action to raise short-term interest rates. The reduction in net interest margin from 2015Q1 resulted primarily from a 4 basis point decrease in yield on loans, due primarily to lower interest rates on new loans partially offset by the recognition of the acquired performing fair value mark related to First Capital and a 22 basis point increase in the cost of interest-bearing liabilities.

 

The company reported $556,000 of provision expense in 2016Q1 to support organic loan growth, compared to $409,000 of provision recorded in 2015Q4, and a provision of $180,000 in 2015Q1. Allowance for loan loss levels decreased to 0.43% of total loans at 2016Q1 compared to 0.52% at 2015Q4 due to the addition of First Capital loans for which no allowance was booked in accordance with purchase accounting standards.

 

 
2

 

 

Noninterest income increased $204,000, or 5%, to $4.7 million in 2016Q1, compared to $4.5 million in 2015Q4 and increased $226,000, or 5%, compared to $4.5 million in 2015Q1. The increase from 2015Q4 was driven primarily by a $617,000, or 166%, increase in BOLI income due in part to death benefits received in 2016Q1 ($402,000 in 2016Q1, $0 in 2015Q4 and $272,000 in 2015Q1). Other increases include a $50,000, or 3%, increase in service charges on deposit accounts and a $76,000, or 11%, increase in mortgage banking income. Partially offsetting these increases was (i) an $84,000, or 9%, decrease in income from wealth management activities due to a decrease in assets under management for the period; (ii) a $369,000, or 84%, decrease in income from capital market activities due to fewer transactions and a higher credit valuation adjustment and (iii) a $74,000, or 11%, decrease in ATM and card income as transactions shift from non-PIN to PIN-based when comparing 2016Q1 and 2015Q4. The increase in noninterest income from 2015Q1 reflects higher BOLI death benefits as noted above, as well as higher service charges on deposit accounts and lower amortization on the FDIC loss share indemnification asset and true-up liability expense, offset partially by lower income from capital market activities and wealth management activities and lower mortgage banking income.

 

Noninterest expenses increased $7.8 million, or 42%, to $26.2 million in 2016Q1 compared to $18.4 million in 2015Q4, and increased $7.0 million, or 37%, compared to $19.1 million in 2015Q1. Adjusted noninterest expenses, which exclude merger-related expenses ($5.2 million in 2016Q1, $1.4 million in 2015Q4 and $122,000 in 2015Q1), increased $4.0 million, or 24%, to $21.0 million in 2016Q1 compared to $17.0 million in 2015Q4, and increased $1.9 million, or 10%, compared to $19.0 million in 2015Q1. Overall the increase in adjusted noninterest expenses from 2015Q4 was due primarily to a $2.7 million increase in salaries and compensation expense due to the addition of First Capital employees, as well as an increase in the incentive accrual in 2016Q1 as compared to 2015Q4, as the prior quarter included a year-end incentive accrual reduction. Other increases from 2015Q4 include occupancy and equipment expense, data processing expense, legal and professional fees, deposit charges and FDIC insurance expense, postage and supplies, advertising and promotion and core deposit intangibles, all of which were due primarily to the merger with First Capital. The net cost of operation of OREO also increased compared to 2015Q4, as 2016Q1 included a loss on the sale of a branch that had been transferred to OREO in 2015. The above increases were partially offset by a $157,000 decrease in loan and collection expenses and a $52,000 decrease in the loss on disposal of assets, as 2015Q4 included branch closure costs.

 

The company’s effective tax rate increased to 40.6% in 2016Q1, due in part to certain non-deductible merger-related expenses and adjustments made to deferred tax assets for the true-up in tax rates and re-measurement due to the First Capital merger, compared to 34.1% in 2015Q4 and 32.5% in 2015Q1.

 

Balance Sheet

 

Total assets increased $639.5 million, or 25%, to $3.2 billion at 2016Q1 compared to total assets of $2.5 billion at 2015Q4 primarily as a result of the merger with First Capital. Cash and equivalents increased $10.9 million, or 15%, to $81.2 million and total securities, including non-marketable securities, increased $11.7 million, to $514.4 million. Total loans, excluding loans held for sale, increased $537.3 million, or 31% annualized, to $2.3 billion at 2016Q1 from 2015Q4. The company’s metropolitan markets, which include Charlotte, Raleigh and Wilmington, North Carolina, Greenville and Charleston, South Carolina and Richmond, Virginia, reported a $550.3 million, or 57%, increase in total loans to $1.5 billion, due to the addition of First Capital which added $500 million in loans in the Richmond market, as well as continued success in origination efforts. The community markets reported a $13.5 million, or 4%, decrease in total loans to $349.0 million, primarily due to more limited attractive lending opportunities. The company’s central business units, which primarily include mortgage, builder finance, private banking and special assets remained flat as growth in mortgage, private banking and builder finance offset reductions in special asset loans, including covered loans.

 

The merger with First Capital led to a shift in loan mix at 2016Q1 compared to 2015Q4. The combination of commercial and industrial and owner-occupied real estate loans decreased from 33.2% to 31.1% of total loans and investor-owned commercial real estate loans increased from 29.1% to 31.7% of total loans. Acquisition, construction and development loans increased to 14.2% from 9.4% of total loans. Total consumer loans decreased to 22.5% from 27.7% of total loans, with home equity lines of credit decreasing to 7.8% from 9.0% of total loans, residential mortgages decreasing from 12.9% to 10.3% of total loans and other consumer (including residential construction) decreasing from 5.8% to 4.3% of total loans.

 

 
3

 

 

In terms of accounting designations, compared to 2015Q4: (i) non-acquired loans, which include certain renewed and/or restructured acquired performing loans that are re-designated as non-acquired, increased $80.1 million, or 6%, to $1.5 billion; (ii) acquired performing loans increased $446.1 million, or 159%, to $726.0 million; and (iii) purchase credit impaired (“PCI”) loans increased $11.2 million, or 12%, to $106.1 million. At 2016Q1, noncovered performing acquired loans (which totaled $724.7 million) included a $6.0 million net acquisition accounting fair market value adjustment, representing a 0.82% “mark;” noncovered PCI loans (which totaled $91.2 million) included a $23.8 million adjustment, representing a 20.7% “mark;” and covered performing acquired and PCI loans (which totaled $16.3 million) included a $3.7 million adjustment, representing an 18.7% “mark.”

 

Total deposits increased $545.3 million, or 28%, to $2.5 billion at 2016Q1, compared to $2.0 billion at 2015Q4 due primarily to the merger with First Capital. Noninterest bearing demand deposits increased $118.2 million, or 34%, to $469.0 million (19% of total deposits). Non-brokered money market, NOW and savings deposits increased $194.9 million, or 20%, to $1.2 billion (48% of total deposits). Time deposits less than $250,000 increased $151.3 million, or 37%, to $556.7 million (22% of total deposits) and time deposits greater than $250,000 increased $48.9 million, or 69%, to $119.9 million (5% of total deposits). Finally, brokered deposits increased $32.1 million, or 25%, to $160.5 million (6% of total deposits). Core deposits, which exclude time deposits greater than $250,000 and brokered deposits, represented 88.8% of total deposits at 2016Q1 and 89.8% of total deposits at 2015Q4.

 

Total borrowings increased $28.8 million, or 12%, to $268.0 million at 2016Q1 compared to $239.3 million at 2015Q4. Borrowings at 2016Q1 included $205.0 million in FHLB borrowings, $30.0 million in a senior unsecured term loan at the bank holding company level, and $33.0 million of acquired trust preferred securities, net of acquisition accounting fair market value adjustments.

 

Total shareholders’ equity increased $64.8 million, or 23%, to $349.5 million at 2016Q1 compared to $284.7 million at 2015Q4. This increase primarily resulted from the issuance of 8,376,094 shares of common stock, valued at $61.3 million (based on the $7.32 per share closing price on the last trading day prior to consummation), as the stock component of the merger with First Capital. The company’s ratio of tangible common equity to tangible assets decreased to 8.87% at 2016Q1 from 9.93% at 2015Q4. The company’s Common Equity Tier 1 (“CET1”) ratio decreased to 10.85% at 2016Q1 compared to 12.98% at 2015Q4 due to an increase in risk weighted assets. The company’s Tier 1 leverage ratio was 9.76% at 2016Q1 compared to 11.00% at 2015Q4.

 

Asset Quality

 

Asset quality remains a point of strength for the company. Nonperforming assets were $14.0 million at 2016Q1, or 0.44% of total assets, compared to $13.7 million at 2015Q4, or 0.54% of total assets, an increase of $292,000, or 2%. Nonperforming loans were $9.6 million at 2016Q1, and represented 0.42% of total loans, compared to $8.3 million at 2015Q4, or 0.47% of total loans, an increase of $1.3 million, or 16%. The increase in nonperforming loans was due primarily to two relationships. One of the relationships totaling $1.5 million became past due during the quarter; however a sales contract for the underlying collateral is in place and full resolution is anticipated in the near future. The company reported net recoveries of $212,000, or 0.04% of average loans (annualized), in 2016Q1, compared to net charge-offs of $87,000, or 0.02% of average loans (annualized), in 2016Q1.

 

The allowance for loan losses increased $768,000, or 8%, to $9.8 million, or 0.43% of total loans, at 2016Q1, compared to $9.1 million, or 0.52% of total loans, at 2015Q4. The increase in allowance included (i) a $762,000, or 33%, decrease in the quantitative component, resulting from lower historic loss rates due to a net recovery in 2016Q1 and (ii) a $1.5 million or 23%, increase in the qualitative component, reflecting management’s judgment of inherent loss in the loan portfolio not represented in historic loss rates.

 

 
4

 

 

 

During the first quarter of 2011, and as contemplated in Park Sterling Bank’s 2010 public offering, 568,260 shares of restricted stock were issued but will not vest until the company’s share price achieves certain performance thresholds above the equity offering price (these restricted shares vest one-third each when the share price reaches, for 30 consecutive days, $8.125, $9.10 and $10.40 per share, respectively). The performance thresholds of the remaining restricted shares have not yet been achieved (436,590 of these restricted shares remained outstanding at 2016Q1). Accordingly, these additional shares have been excluded from earnings and tangible book value per share calculations. As of March 31, 2016, 131,670 of these shares have either been forfeited or vested in accordance with agreements between the Company and its executive officers.

 

 

Conference Call

 

A conference call will be held at 8:30 a.m., Eastern Time this morning (April 28, 2016). The conference call can be accessed by dialing (877) 512-1104 and requesting the Park Sterling Corporation earnings call. Listeners should dial in 10 minutes prior to the start of the call. The live webcast and presentation slides will be available on www.parksterlingbank.com under Investor Relations, “Investor Presentations.”

 

A replay of the webcast will be available on www.parksterlingbank.com under Investor Relations, “Investor Presentations” shortly following the call. A replay of the conference call can be accessed approximately one hour after the call by dialing (877) 344-7529 and requesting conference number 10083664.

 

About Park Sterling Corporation

Park Sterling Corporation, the holding company for Park Sterling Bank, is headquartered in Charlotte, North Carolina. Park Sterling, a regional community-focused financial services company with $3.2 billion in assets, is the largest community bank headquartered in the Charlotte area and has 57 banking offices stretching across the Carolinas and into North Georgia, as well as in Richmond, Virginia. The bank serves professionals, individuals, and small and mid-sized businesses by offering a full array of financial services, including deposit, mortgage banking, cash management, consumer and business finance, capital markets and wealth management services with a commitment to “Answers You Can Bank OnSM.” Park Sterling prides itself on being large enough to help customers achieve their financial aspirations, yet small enough to care that they do. Park Sterling is focused on building a banking franchise that is noted for sound risk management, strong community focus and exceptional customer service. For more information, visit www.parksterlingbank.com. Park Sterling Corporation shares are traded on NASDAQ under the symbol PSTB.

 

 

Non-GAAP Financial Measures

Tangible assets, tangible common equity, tangible book value, adjusted net income, adjusted net interest margin, adjusted operating revenues, adjusted noninterest income, adjusted noninterest expenses, adjusted operating expense, adjusted allowance for loan losses, and related ratios and per share measures, including adjusted return on average assets and adjusted return on average equity, as used throughout this release, are non-GAAP financial measures. For additional information, see “Reconciliation of Non-GAAP Financial Measures” in the accompanying tables.

 

 
5

 

 

Cautionary Statement Regarding Forward Looking Statements

This news release contains, and Park Sterling and its management may make, certain statements that constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements can be identified by the fact that they do not relate strictly to historical or current facts and often use words such as “may,” “plan,” “contemplate,” “anticipate,” “believe,” “intend,” “continue,” expect,” “project,” “predict,” “estimate,” “could,” “should,” “would,” “will,” “goal,” “target” and similar expressions. These forward-looking statements express management's current expectations or forecasts of future events, results and conditions and, by their nature, are subject to risks and uncertainties and there are a number of factors that could cause actual results to differ materially from those in such statements. Factors that might cause such a difference include, but are not limited to: synergies and other financial benefits from the merger with First Capital Bancorp, Inc. (“First Capital”) may not be realized within the expected time frames; costs or difficulties related to integration matters might be greater than expected; changes in loan mix, deposit mix, capital and liquidity levels, emerging regulatory expectations and measures, net interest income, noninterest income, noninterest expense, credit trends and conditions, including loan losses, allowance for loan loss, charge-offs, delinquency trends and nonperforming asset levels, deterioration in the credit quality of the loan portfolio or the value of collateral securing loans, deterioration in the value of securities held for investment, the impacts of a potential increasing rate environment, and other similar matters; inability to identify and successfully negotiate and complete additional combinations with other potential merger partners or to successfully integrate such businesses into Park Sterling, including the company’s ability to adequately estimate or to realize the benefits and cost savings from and limit any unexpected liabilities acquired as a result of any such business combinations; failure to generate an adequate return on investment related to new branches or other hiring initiatives; inability to generate future organic growth in loan balances, retail banking, wealth management, mortgage banking or capital markets results through the hiring of new personnel, development of new products, including new online and mobile banking platforms for treasury services, opening of de novo branches or otherwise; inability to capitalize on identified revenue enhancements or expense management opportunities, including the inability to achieve or maintain adjusted operating expense to adjusted operating revenue targets; inability to generate future ATM and card income from marketing expenses; variability in the performance of covered loans and associated loss-share related expenses; the effects of negative or soft economic conditions, including stress in the commercial real estate markets or failure of continued recovery in the residential real estate markets; changes in consumer and investor confidence and the related impact on financial markets and institutions; the possibility of recognizing other than temporary impairments on holdings of collateralized loan obligation securities as a result of the Volcker Rule; the potential impacts of any government shutdown or debt ceiling impasse, including the risk of a U.S. credit rating downgrade or default, or continued global economic instability, which could cause disruptions in the financial markets, impact interest rates, and cause other potential unforeseen consequences; fluctuations in the market price of the common stock, regulatory, legal and contractual requirements, other uses of capital, financial performance, market conditions generally, and future actions by the board of directors, in each case impacting repurchases of common stock or declaration of dividends; legal and regulatory developments, including changes in the federal risk-based capital rules; increased competition from both banks and nonbanks; changes in accounting standards, rules and interpretations, inaccurate estimates or assumptions in accounting, including acquisition accounting fair market value assumptions and accounting for purchased credit-impaired loans, and the impact on Park Sterling’s financial statements; and management’s ability to effectively manage credit risk, market risk, operational risk, legal risk, and regulatory and compliance risk.

 

You should not place undue reliance on any forward-looking statement and should consider all of the preceding uncertainties and risks, as well as those more fully discussed in any of Park Sterling’s filings with the SEC. Forward-looking statements speak only as of the date they are made, and Park Sterling undertakes no obligation to update any forward-looking statement to reflect the impact of circumstances or events that arise after the date the forward-looking statement was made.

 

 

 

 

###

 

For additional information contact:

Donald K. Truslow

Chief Financial Officer

(704) 716-2134

don.truslow@parksterlingbank.com

 

 
6

 

  

PARK STERLING CORPORATION

CONDENSED CONSOLIDATED INCOME STATEMENT

THREE MONTH RESULTS

($ in thousands, except per share amounts)

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 
   

2016

   

2015

   

2015

   

2015

   

2015

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Interest income

                                       

Loans, including fees

  $ 27,124     $ 19,284     $ 19,475     $ 19,667     $ 19,111  

Taxable investment securities

    2,687       2,677       2,636       2,508       2,791  

Tax-exempt investment securities

    147       146       152       143       138  

Nonmarketable equity securities

    154       109       142       122       127  

Interest on deposits at banks

    42       22       23       18       18  

Federal funds sold

    8       1       1       -       -  

Total interest income

    30,162       22,239       22,429       22,458       22,185  

Interest expense

                                       

Money market, NOW and savings deposits

    1,017       743       654       532       520  

Time deposits

    1,398       903       841       752       707  

Short-term borrowings

    294       205       90       76       76  

Long-term debt

    410       55       134       131       128  

Subordinated debt

    446       358       348       351       328  

Total interest expense

    3,565       2,264       2,067       1,842       1,759  

Net interest income

    26,597       19,975       20,362       20,616       20,426  

Provision for loan losses

    556       409       -       134       180  

Net interest income after provision

    26,041       19,566       20,362       20,482       20,246  

Noninterest income

                                       

Service charges on deposit accounts

    1,489       1,439       1,370       1,107       1,019  

Mortgage banking income

    775       699       700       956       951  

Income from wealth management activities

    803       887       947       906       862  

Income from capital market activities

    68       437       238       394       398  

ATM and card income

    573       647       537       629       694  

Income from bank-owned life insurance

    988       371       1,058       553       768  

Gain (loss) on sale of securities available for sale

    (6 )     -       54       -       -  

Amortization of indemnification asset and true-up liability expense

    (147 )     (165 )     (162 )     (165 )     (394 )

Other noninterest income

    184       208       185       (88 )     203  

Total noninterest income

    4,727       4,523       4,927       4,292       4,501  

Noninterest expenses

                                       

Salaries and employee benefits

    13,018       9,541       9,952       10,021       10,431  

Occupancy and equipment

    3,125       2,680       2,591       2,491       2,555  

Data processing and outside service fees

    5,523       1,669       1,668       1,640       1,648  

Legal and professional fees

    725       1,471       472       660       798  

Deposit charges and FDIC insurance

    432       413       401       433       392  

Loss on disposal of fixed assets

    44       50       597       113       237  

Communication fees

    483       480       501       541       578  

Postage and supplies

    173       99       123       116       149  

Loan and collection expense

    37       194       151       242       154  

Core deposit intangible amortization

    458       347       347       347       347  

Advertising and promotion

    421       271       313       304       374  

Net cost of operation of other real estate owned

    266       (23 )     163       232       35  

Other noninterest expense

    1,448       1,170       1,140       1,092       1,441  

Total noninterest expenses

    26,153       18,362       18,419       18,232       19,139  

Income before income taxes

    4,615       5,727       6,870       6,542       5,608  

Income tax expense

    1,874       1,952       2,092       2,273       1,825  

Net income

  $ 2,741     $ 3,775     $ 4,778     $ 4,269     $ 3,783  
                                         

Earnings per common share, fully diluted

  $ 0.05     $ 0.09     $ 0.11     $ 0.10     $ 0.09  

Weighted average diluted common shares

    52,599,584       44,322,428       44,287,019       44,301,895       44,326,833  

  

 
7

 

  

PARK STERLING CORPORATION                     

CONDENSED CONSOLIDATED BALANCE SHEETS                     

($ in thousands)

 

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 
   

2016

    2015*     2015     2015     2015**  
   

(Unaudited)

           

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

ASSETS

                                       

Cash and due from banks

  $ 34,038     $ 53,840     $ 16,096     $ 17,042     $ 17,402  

Interest-earning balances at banks

    47,143       16,451       41,230       26,940       45,396  

Investment securities available for sale

    396,863       384,934       401,820       402,489       382,946  

Investment securities held to maturity

    104,459       106,458       109,072       111,633       108,918  

Nonmarketable equity securities

    13,118       11,366       11,377       13,500       11,163  

Federal funds sold

    11,271       235       920       360       325  

Loans held for sale

    7,593       4,943       5,145       10,701       9,987  

Loans - Non-covered

    2,262,294       1,724,164       1,681,227       1,637,115       1,576,760  

Loans - Covered

    16,849       17,651       18,897       20,348       38,092  

Allowance for loan losses

    (9,832 )     (9,064 )     (8,742 )     (8,468 )     (8,590 )

Net loans

    2,269,311       1,732,751       1,691,382       1,648,995       1,606,262  
                                         

Premises and equipment, net

    65,494       55,658       56,948       58,979       58,796  

FDIC receivable for loss share agreements

    1,477       943       1,190       1,209       2,333  

Other real estate owned - non-covered

    3,425       4,211       7,087       8,904       8,570  

Other real estate owned - covered

    985       1,240       1,056       884       1,713  

Bank-owned life insurance

    69,202       58,633       58,286       57,823       57,494  

Deferred tax asset

    30,088       28,971       29,711       32,137       33,314  

Goodwill

    63,707       29,197       29,197       29,197       29,197  

Core deposit intangible

    12,813       9,571       9,918       10,265       10,612  

Other assets

    22,750       14,862       14,699       12,822       13,436  
                                         

Total assets

  $ 3,153,737     $ 2,514,264     $ 2,485,134     $ 2,443,880     $ 2,397,864  
                                         

LIABILITIES AND SHAREHOLDERS' EQUITY

                                       
                                         

Deposits:

                                       

Demand noninterest-bearing

  $ 469,046     $ 350,836     $ 370,815     $ 347,162     $ 341,488  

Money market, NOW and savings

    1,255,848       1,062,046       1,041,502       988,847       1,008,743  

Time deposits

    773,089       539,780       534,541       538,932       533,906  

Total deposits

    2,497,983       1,952,662       1,946,858       1,874,941       1,884,137  
                                         

Short-term borrowings

    170,000       185,000       130,000       180,000       125,000  

Long-term debt

    65,000       30,000       55,000       55,000       55,000  

Subordinated debt

    33,014       24,262       24,092       23,922       23,752  

Accrued expenses and other liabilities

    38,229       37,636       44,979       30,274       30,857  

Total liabilities

    2,804,226       2,229,560       2,200,929       2,164,137       2,118,746  
                                         

Shareholders' equity:

                                       

Common stock

    53,038       44,854       44,909       44,911       44,877  

Additional paid-in capital

    274,706       222,596       222,587       222,271       223,139  

Retained earnings

    21,263       20,117       17,692       14,261       11,338  

Accumulated other comprehensive income (loss)

    504       (2,863 )     (983 )     (1,700 )     (236 )

Total shareholders' equity

    349,511       284,704       284,205       279,743       279,118  
                                         

Total liabilities and shareholders' equity

  $ 3,153,737     $ 2,514,264     $ 2,485,134     $ 2,443,880     $ 2,397,864  
                                         

Common shares issued and outstanding

    53,038,020       44,854,509       44,909,447       44,910,686       44,877,194  

 

  Derived from audited financial statements.

** 

  Revised to reflect measurement period adjustments to goodwill.

  

 
8

 

  

PARK STERLING CORPORATION

SUMMARY OF LOAN PORTFOLIO

($ in thousands)

 

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 
   

2016

    2015*     2015     2015     2015  

BY LOAN TYPE

 

(Unaudited)

           

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Commercial:

                                       

Commercial and industrial

  $ 334,027     $ 246,907     $ 211,741     $ 189,356     $ 186,295  

Commercial real estate (CRE) - owner-occupied

    374,428       331,222       328,327       330,853       337,739  

CRE - investor income producing

    723,539       506,110       514,118       498,190       470,555  

Acquisition, construction and development (AC&D) - 1-4 Family Construction

    97,614       32,262       27,299       31,500       28,650  

AC&D - Lots and land

    88,492       44,411       47,948       48,680       50,372  

AC&D - CRE construction

    136,561       87,452       85,643       86,570       84,116  

Other commercial

    10,167       8,601       8,830       7,212       5,931  

Total commercial loans

    1,764,828       1,256,965       1,223,906       1,192,361       1,163,658  
                                         

Consumer:

                                       

Residential mortgage

    235,737       223,884       224,110       214,850       209,384  

Home equity lines of credit

    177,594       157,378       157,430       156,960       154,415  

Residential construction

    71,117       72,170       66,823       62,973       59,233  

Other loans to individuals

    27,245       28,817       24,896       27,696       25,845  

Total consumer loans

    511,693       482,249       473,259       462,479       448,877  

Total loans

    2,276,521       1,739,214       1,697,165       1,654,840       1,612,535  

Deferred costs (fees)

    2,622       2,601       2,959       2,623       2,317  

Total loans, net of deferred costs (fees)

  $ 2,279,143     $ 1,741,815     $ 1,700,124     $ 1,657,463     $ 1,614,852  

 

*

  Derived from audited financial statements.

 

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 
   

2016

    2015*     2015     2015     2015  

BY ACQUIRED AND NON-ACQUIRED

 

(Unaudited)

           

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Acquired loans - performing

  $ 726,025     $ 279,949     $ 300,102     $ 317,394     $ 341,078  

Acquired loans - purchase credit impaired

    106,105       94,917       102,537       112,819       119,943  

Total acquired loans

    832,130       374,866       402,639       430,213       461,021  

Non-acquired loans, net of deferred costs (fees)**

    1,447,013       1,366,949       1,297,485       1,227,250       1,153,831  

Total loans

  $ 2,279,143     $ 1,741,815     $ 1,700,124     $ 1,657,463     $ 1,614,852  

 

*

  Derived from audited financial statements. 

**

  Includes loans transferred from acquired pools following release of acquisition accounting FMV adjustments. 

 

 

 

 

PARK STERLING CORPORATION

ALLOWANCE FOR LOAN LOSSES

THREE MONTH RESULTS

($ in thousands)

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 
   

2016

   

2015

   

2015

   

2015

   

2015

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Beginning of period allowance

  $ 9,064     $ 8,742     $ 8,468     $ 8,590     $ 8,262  

Loans charged-off

    (82 )     (237 )     (121 )     (572 )     (265 )

Recoveries of loans charged-off

    294       150       415       245       413  

Net charge-offs

    212       (87 )     294       (327 )     148  
                                         

Provision expense

    556       409       -       205       180  

Benefit attributable to FDIC loss share agreements

    -       -       -       (71 )     -  

Total provision expense charged to operations

    556       409       -       134       180  

Provision expense recorded through FDIC loss share receivable

    -       -       (20 )     71       -  

End of period allowance

  $ 9,832     $ 9,064     $ 8,742     $ 8,468     $ 8,590  
                                         

Net charge-offs (recoveries)

  $ (212 )   $ 87     $ (294 )   $ 327     $ (148 )

Net charge-offs (recoveries) to average loans (annualized)

    -0.04 %     0.02 %     -0.07 %     0.08 %     -0.04 %

  

 
9

 

 

PARK STERLING CORPORATION

AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS

THREE MONTHS

($ in thousands)

   

March 31, 2016

                   

March 31, 2015

                 
   

Average

   

Income/

   

Yield/

   

Average

   

Income/

   

Yield/

 
   

Balance

   

Expense

   

Rate (3)

   

Balance

   

Expense

   

Rate (3)

 

Assets

                                               

Interest-earning assets:

                                               

Loans and loans held for sale, net (1)(2)

  $ 2,274,824     $ 27,124       4.80 %   $ 1,602,483     $ 19,111       4.84 %

Fed funds sold

    6,895       8       0.47 %     460       -       0.00 %

Taxable investment securities

    487,154       2,687       2.21 %     479,731       2,791       2.33 %

Tax-exempt investment securities

    16,047       147       3.66 %     12,851       138       4.30 %

Other interest-earning assets

    48,772       196       1.62 %     60,470       145       0.97 %
                                                 

Total interest-earning assets

    2,833,692       30,162       4.28 %     2,155,995       22,185       4.17 %
                                                 

Allowance for loan losses

    (9,864 )                     (8,369 )                

Cash and due from banks

    36,758                       16,937                  

Premises and equipment

    66,514                       59,350                  

Goodwill

    62,055                       29,240                  

Intangible assets

    12,718                       10,778                  

Other assets

    130,752                       119,575                  
                                                 

Total assets

  $ 3,132,625                     $ 2,383,506                  
                                                 

Liabilities and shareholders' equity

                                               

Interest-bearing liabilities:

                                               

Interest-bearing demand

  $ 426,795     $ 85       0.08 %   $ 407,900     $ 67       0.07 %

Savings and money market

    733,301       831       0.46 %     517,344       395       0.31 %

Time deposits - core

    710,289       1,219       0.69 %     461,304       588       0.52 %

Brokered deposits

    126,824       280       0.89 %     140,563       177       0.51 %

Total interest-bearing deposits

    1,997,209       2,415       0.49 %     1,527,111       1,227       0.33 %

Short-term borrowings

    191,701       294       0.62 %     151,222       76       0.20 %

Long-term debt

    65,824       410       2.51 %     52,889       128       0.98 %

Subordinated debt

    32,930       446       5.45 %     23,664       328       5.62 %

Total borrowed funds

    290,455       1,150       1.59 %     227,775       532       0.95 %
                                                 

Total interest-bearing liabilities

    2,287,664       3,565       0.63 %     1,754,886       1,759       0.41 %
                                                 

Net interest rate spread

            26,597       3.65 %             20,426       3.77 %
                                                 

Noninterest-bearing demand deposits

    456,457                       319,414                  

Other liabilities

    39,948                       31,019                  

Shareholders' equity

    348,556                       278,187                  
                                                 

Total liabilities and shareholders' equity

  $ 3,132,625                     $ 2,383,506                  
                                                 

Net interest margin

                    3.78 %                     3.84 %

 

(1)

Nonaccrual loans are included in the average loan balances.  

(2)

Interest income and yields for the three months ended March 31, 2016 and 2015 include accretion from acquisition accounting adjustments associated with acquired loans. 

(3)

Yield/ rate calculated on Actual/Actual day count basis, except for yield on investments which is calculated on a 30/360 day count basis. 

  

 
10

 

  

PARK STERLING CORPORATION

SELECTED RATIOS

($ in thousands, except per share amounts)

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 
   

2016

   

2015

   

2015

   

2015

   

2015

 
   

Unaudited

   

Unaudited

   

Unaudited

   

Unaudited

   

Unaudited

 

ASSET QUALITY

                                       

Nonaccrual loans

  $ 6,595     $ 4,326     $ 5,342     $ 5,545     $ 6,397  

Troubled debt restructuring (and still accruing)

    2,696       2,774       3,090       3,115       3,273  

Past due 90 days plus (and still accruing)

    293       1,151       47       -       10  

Nonperforming loans

    9,584       8,251       8,479       8,660       9,680  

OREO

    4,410       5,451       8,143       9,788       10,283  

Nonperforming assets

    13,994       13,702       16,622       18,448       19,963  

Past due 30-59 days (and still accruing)

    217       1,222       1,790       2,559       1,285  

Past due 60-89 days (and still accruing)

    499       1,340       3,753       481       457  
                                         

Nonperforming loans to total loans

    0.42 %     0.47 %     0.50 %     0.52 %     0.60 %

Nonperforming assets to total assets

    0.44 %     0.54 %     0.67 %     0.75 %     0.83 %

Allowance to total loans

    0.43 %     0.52 %     0.51 %     0.51 %     0.53 %

Allowance to nonperforming loans

    102.59 %     109.85 %     103.10 %     97.78 %     88.74 %

Allowance to nonperforming assets

    70.26 %     66.15 %     52.59 %     45.90 %     43.03 %

Past due 30-89 days (accruing) to total loans

    0.03 %     0.15 %     0.33 %     0.18 %     0.11 %

Net charge-offs (recoveries) to average loans (annualized)

    -0.04 %     0.02 %     -0.07 %     0.08 %     -0.04 %
                                         

CAPITAL

                                       

Book value per common share

  $ 6.69     $ 6.49     $ 6.47     $ 6.37     $ 6.34  

Tangible book value per common share**

  $ 5.22     $ 5.60     $ 5.58     $ 5.47     $ 5.44  

Common shares outstanding

    53,038,020       44,854,509       44,909,447       44,910,686       44,877,194  

Weighted average dilutive common shares outstanding

    52,599,584       44,322,428       44,287,019       44,301,895       44,326,833  
                                         

Common Equity Tier 1 (CET1) capital

  $ 275,490     $ 251,807     $ 249,289     $ 245,328       242,197  

Tier 1 capital

    300,354       268,605       265,917       261,596     $ 256,843  

Tier 2 capital

    9,832       9,064       8,742       8,577       8,836  

Total risk based capital

    310,186       277,669       274,659       270,173       265,679  

Risk weighted assets

    2,478,547       1,939,417       1,887,065       1,844,540       1,707,551  

Average assets for leverage ratio

    3,076,505       2,441,811       2,434,376       2,359,401       2,334,285  
                                         

Common Equity Tier 1 (CET1) ratio

    11.11 %     12.98 %     13.21 %     13.30 %     n/a  

Tier 1 ratio

    12.12 %     13.85 %     14.09 %     14.18 %     15.04 %

Total risk based capital ratio

    12.51 %     14.32 %     14.55 %     14.65 %     15.56 %

Tier 1 leverage ratio

    9.76 %     11.00 %     10.92 %     11.09 %     11.00 %

Tangible common equity to tangible assets**

    8.87 %     9.93 %     10.02 %     9.99 %     10.15 %
                                         

LIQUIDITY

                                       

Net loans to total deposits

    90.85 %     88.74 %     86.88 %     87.95 %     85.25 %

Reliance on wholesale funding

    15.50 %     16.77 %     16.02 %     18.45 %     16.55 %
                                         

INCOME STATEMENT (THREE MONTH RESULTS; ANNUALIZED)

                                       

Return on Average Assets

    0.35 %     0.60 %     0.77 %     0.71 %     0.64 %

Return on Average Common Equity

    3.16 %     5.26 %     6.71 %     6.10 %     5.52 %

Net interest margin (non-tax equivalent)

    3.78 %     3.52 %     3.58 %     3.78 %     3.84 %

 

** Non-GAAP financial measure

  

 
11

 

 

Non-GAAP Financial Measures

Tangible assets, tangible common equity, tangible book value, adjusted net income, adjusted noninterest income, adjusted operating revenues, adjusted noninterest expense, adjusted operating expenses, adjusted allowance for loan losses, and related ratios and per share measures, including adjusted return on average assets and adjusted return on average equity, as used throughout this release, are non-GAAP financial measures. Management uses (i) tangible assets, tangible common equity and tangible book value (which exclude goodwill and other intangibles from equity and assets), and related ratios, to evaluate the adequacy of shareholders’ equity and to facilitate comparisons with peers; (ii) adjusted allowance for loan losses (which includes net FMV adjustments related to acquired loans) as supplemental information for comparing the combined allowance and fair market value adjustments to the combined acquired and non-acquired loan portfolios (fair market value adjustments are available only for losses on acquired loans); and (iii) adjusted net income and adjusted noninterest income (which exclude merger-related expenses and gain or loss on sale of securities, as applicable), adjusted noninterest expense (which excludes merger-related expenses), adjusted operating expense (which excludes merger-related expenses and amortization of intangibles) and adjusted operating revenues (which includes net interest income and noninterest income and excludes gain or loss on sale of securities, as applicable) to evaluate core earnings and to facilitate comparisons with peers.

 

 

 

PARK STERLING CORPORATION                     

RECONCILIATION OF NON-GAAP MEASURES                     

($ in thousands, except per share amounts)

 

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 
   

2016

   

2015

   

2015

   

2015

   

2015

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Adjusted net income (three months)

                                       

Pretax income (as reported)

  $ 4,615     $ 5,727     $ 6,870     $ 6,542     $ 5,608  

Plus: merger-related expenses

    5,193       1,396       31       167       122  

(gain) loss on sale of securities

    6       -       (54 )     -       -  

Adjusted pretax income

    9,814       7,123       6,847       6,709       5,730  

Tax expense

    3,646       2,332       2,085       2,331       1,867  

Adjusted net income

  $ 6,168     $ 4,791     $ 4,762     $ 4,378     $ 3,863  
                                         

Divided by: weighted average diluted shares

    52,599,584       44,322,428       44,287,019       44,301,895       44,326,833  

Adjusted net income per share

    0.12     $ 0.11     $ 0.11     $ 0.10     $ 0.09  

Estimated tax rate for adjustment

    34.09 %     32.75 %     32.56 %     34.75 %     34.23 %
                                         

Adjusted noninterest income

                                       

Noninterest income (as reported)

  $ 4,727     $ 4,523     $ 4,927     $ 4,292     $ 4,501  

Less: (gain) loss on sale of securities

    6       -       (54 )     -       -  

Adjusted noninterest income

  $ 4,733     $ 4,523     $ 4,873     $ 4,292     $ 4,501  
                                         

Adjusted noninterest expenses

                                       

Noninterest expenses (as reported)

  $ 26,153     $ 18,362     $ 18,419     $ 18,232     $ 19,139  

Less: merger-related expenses

    (5,193 )     (1,396 )     (31 )     (167 )     (122 )

Adjusted noninterest expenses

  $ 20,960     $ 16,966     $ 18,388     $ 18,065     $ 19,017  
                                         

Adjusted operating expense

                                       

Noninterest expenses (as reported)

  $ 26,153     $ 18,362     $ 18,419     $ 18,232     $ 19,139  

Less: merger-related expenses

    (5,193 )     (1,396 )     (31 )     (167 )     (122 )

Less: amortization of intangibles

    (458 )     (347 )     (347 )     (347 )     (347 )

Adjusted operating expense

  $ 20,502     $ 16,619     $ 18,041     $ 17,718     $ 18,670  
                                         

Adjusted operating revenues

                                       

Net Interest Income (as reported)

  $ 26,597     $ 19,975     $ 20,362     $ 20,616     $ 20,426  

Plus: noninterest income (as reported)

    4,727       4,523       4,927       4,292       4,501  

Less: (gain) loss on sale of securities

    6       -       (54 )     -       -  

Adjusted operating revenues

  $ 31,330     $ 24,498     $ 25,235     $ 24,908     $ 24,927  
                                         

Adjusted operating expense to adjusted operating revenues

                                       

Adjusted operating expense

  $ 20,502     $ 16,619     $ 18,041     $ 17,718     $ 18,670  

Divided by: adjusted operating revenues

    31,330       24,498       25,235       24,908       24,927  

Adjusted operating expense to operating revenues

    65.44 %     67.84 %     71.49 %     71.13 %     74.90 %
                                         

Adjusted return on average assets

                                       

Adjusted net income

  $ 6,168     $ 4,791     $ 4,762     $ 4,378     $ 3,863  

Divided by: average assets

    3,132,625       2,480,983       2,473,034       2,406,671       2,383,506  

Multiplied by: annualization factor

    4.02       3.97       3.97       4.01       4.06  

Adjusted return on average assets

    0.79 %     0.77 %     0.76 %     0.73 %     0.66 %

Return on average assets

    0.35 %     0.60 %     0.77 %     0.71 %     0.64 %

 

 
12

 

 

PARK STERLING CORPORATION

RECONCILIATION OF NON-GAAP MEASURES

($ in thousands, except per share amounts)

 

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 
   

2016

   

2015

   

2015

   

2015

   

2015

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Adjusted return on average equity

                                       

Adjusted net income

  $ 6,168     $ 4,791     $ 4,762     $ 4,378     $ 3,863  

Divided by: average common equity

    348,556       284,671       282,426       280,676       278,187  

Multiplied by: annualization factor

    4.02       3.97       3.97       4.01       4.06  

Adjusted return on average equity

    7.12 %     6.68 %     6.69 %     6.26 %     5.63 %

Return on average equity

    3.16 %     5.26 %     6.71 %     6.10 %     5.52 %
                                         

Tangible common equity to tangible assets

                                       

Total assets

  $ 3,153,737     $ 2,514,264     $ 2,485,134     $ 2,443,880     $ 2,397,864  

Less: intangible assets

    (76,520 )     (38,768 )     (39,115 )     (39,462 )     (39,809 )

Tangible assets

  $ 3,077,217     $ 2,475,496     $ 2,446,019     $ 2,404,418     $ 2,358,055  
                                         

Total common equity

  $ 349,511     $ 284,704     $ 284,205     $ 279,743     $ 279,118  

Less: intangible assets

    (76,520 )     (38,768 )     (39,115 )     (39,462 )     (39,809 )

Tangible common equity

  $ 272,991     $ 245,936     $ 245,090     $ 240,281     $ 239,309  
                                         

Tangible common equity

  $ 272,991     $ 245,936     $ 245,090     $ 240,281     $ 239,309  

Divided by: tangible assets

    3,077,217       2,475,496       2,446,019       2,404,418       2,358,055  

Tangible common equity to tangible assets

    8.87 %     9.93 %     10.02 %     9.99 %     10.15 %

Common equity to assets

    11.08 %     11.32 %     11.44 %     11.45 %     11.64 %
                                         

Tangible book value per share

                                       

Issued and outstanding shares

    53,038,020       44,854,509       44,909,447       44,910,686       44,877,194  

Less: nondilutive restricted stock awards

    (785,658 )     (959,305 )     (974,183 )     (985,531 )     (882,178 )

Period end dilutive shares

    52,252,362       43,895,204       43,935,264       43,925,155       43,995,016  
                                         

Tangible common equity

  $ 272,991     $ 245,936     $ 245,090     $ 240,281     $ 239,309  

Divided by: period end dilutive shares

    52,252,362       43,895,204       43,935,264       43,925,155       43,995,016  

Tangible common book value per share

  $ 5.22     $ 5.60     $ 5.58     $ 5.47     $ 5.44  

Common book value per share

  $ 6.69     $ 6.49     $ 6.47     $ 6.37     $ 6.34  
                                         

Adjusted allowance for loan losses

                                       

Allowance for loan losses

  $ 9,832     $ 9,064     $ 8,742     $ 8,468     $ 8,590  

Plus: acquisition accounting FMV adjustments to acquired loans

    33,589       28,173       29,548       31,159       32,209  

Adjusted allowance for loan losses

  $ 43,421     $ 37,237     $ 38,290     $ 39,627     $ 40,799  

Divided by: total loans (excluding LHFS before FMV adjustments)

  $ 2,312,732     $ 1,769,988     $ 1,729,672     $ 1,688,622     $ 1,647,061  

Adjusted allowance for loan losses to total loans

    1.88 %     2.10 %     2.21 %     2.35 %     2.48 %

Allowance for loan losses to total loans

    0.43 %     0.52 %     0.51 %     0.51 %     0.53 %

 

 

13